|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.08 CNY | +2.44% |
|
+6.04% | +2.61% |
| 04-24 | Dashenlin Pharma's Q1 Profit Rises 11% | MT |
| 04-24 | Dashenlin Pharma's 2025 Profit Jumps 35%, Revenue Rises 4% | MT |
Company Valuation: DaShenLin Pharmaceutical Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,307 | 37,585 | 28,359 | 17,151 | 20,066 | 20,590 | - | - |
| Change | - | 12.85% | -24.55% | -39.52% | 17% | 2.61% | - | - |
| Enterprise Value (EV) 1 | 32,838 | 36,233 | 27,369 | 15,778 | 16,831 | 17,071 | 16,581 | 16,172 |
| Change | - | 10.34% | -24.46% | -42.35% | 6.67% | 1.43% | -2.87% | -2.46% |
| P/E | 42.1x | 36.3x | 24.2x | 18.6x | 16.3x | 13.9x | 12x | 10.5x |
| PBR | 6.3x | 6.24x | 4.16x | 2.49x | 2.72x | 2.6x | 2.38x | 2.2x |
| PEG | - | 1.2x | 1.8x | -0.9x | 0.5x | 0.7x | 0.8x | 0.7x |
| Capitalization / Revenue | 1.99x | 1.77x | 1.16x | 0.65x | 0.73x | 0.69x | 0.62x | 0.56x |
| EV / Revenue | 1.96x | 1.71x | 1.12x | 0.6x | 0.61x | 0.57x | 0.5x | 0.44x |
| EV / EBITDA | 13.6x | 19.2x | 12.9x | 4.65x | 4.39x | 4.54x | 3.9x | 3.38x |
| EV / EBIT | 31.6x | 25.5x | 16.8x | 10.5x | 8.26x | 7.49x | 6.33x | 5.4x |
| EV / FCF | 117x | 13.1x | 19.7x | 9.51x | 3.44x | 16.9x | 8.11x | 6.61x |
| FCF Yield | 0.86% | 7.61% | 5.09% | 10.5% | 29.1% | 5.92% | 12.3% | 15.1% |
| Dividend per Share 2 | 0.3472 | 0.5 | 0.31 | 0.31 | 0.49 | 0.9007 | 0.993 | 1.181 |
| Rate of return | 1.19% | 1.52% | 1.24% | 2.06% | 2.78% | 4.98% | 5.49% | 6.53% |
| EPS 2 | 0.6944 | 0.9083 | 1.03 | 0.81 | 1.08 | 1.304 | 1.505 | 1.717 |
| Distribution rate | 50% | 55% | 30.1% | 38.3% | 45.4% | 69.1% | 66% | 68.8% |
| Net sales 1 | 16,759 | 21,248 | 24,531 | 26,497 | 27,502 | 29,906 | 33,032 | 36,680 |
| EBITDA 1 | 2,408 | 1,883 | 2,119 | 3,395 | 3,833 | 3,761 | 4,251 | 4,791 |
| EBIT 1 | 1,041 | 1,421 | 1,632 | 1,501 | 2,038 | 2,278 | 2,621 | 2,993 |
| Net income 1 | 791.2 | 1,036 | 1,166 | 914.8 | 1,235 | 1,485 | 1,714 | 1,954 |
| Net Debt 1 | -469.2 | -1,352 | -989.8 | -1,373 | -3,236 | -3,519 | -4,010 | -4,418 |
| Reference price 2 | 29.24 | 33.00 | 24.90 | 15.06 | 17.62 | 18.08 | 18.08 | 18.08 |
| Nbr of stocks (in thousands) | 1,138,968 | 1,138,947 | 1,138,902 | 1,138,848 | 1,138,848 | 1,138,848 | - | - |
| Announcement Date | 27/4/22 | 27/4/23 | 28/4/24 | 25/4/25 | 23/4/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.54x | 0.55x | 4.41x | 5.1% | 2.96B | |
| 17.56x | 0.73x | 11.51x | -.--% | 15.2B | |
| 21.47x | 1.07x | 16.5x | -.--% | 7.15B | |
| 15.93x | 0.71x | 7.4x | 2.34% | 5.9B | |
| 12.72x | 0.81x | 5.82x | 3.37% | 3.6B | |
| 15.5x | 0.94x | 7.02x | 4.17% | 3.23B | |
| 14.25x | 1.22x | 7.36x | 5.73% | 3.19B | |
| 39.96x | - | - | - | 2.59B | |
| 23.22x | 0.66x | 8.53x | 1.77% | 1.71B | |
| Average | 19.35x | 0.84x | 8.57x | 2.81% | 5.06B | |
| Weighted average by Cap. | 18.43x | 0.83x | 10.04x | 1.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 603233 Stock
- Valuation DaShenLin Pharmaceutical Group Co., Ltd.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
